[MQTECH] QoQ Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 761 1,209 3,080 4,430 4,741 3,697 3,246 -62.08% QoQ % -37.06% -60.75% -30.47% -6.56% 28.24% 13.89% - Horiz. % 23.44% 37.25% 94.89% 136.48% 146.06% 113.89% 100.00%
PBT -4,541 -3,301 -630 -32 1,306 -18 186 - QoQ % -37.56% -423.97% -1,868.75% -102.45% 7,355.56% -109.68% - Horiz. % -2,441.40% -1,774.73% -338.71% -17.20% 702.15% -9.68% 100.00%
Tax 0 0 0 740 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -4,541 -3,301 -630 708 1,306 -18 186 - QoQ % -37.56% -423.97% -188.98% -45.79% 7,355.56% -109.68% - Horiz. % -2,441.40% -1,774.73% -338.71% 380.65% 702.15% -9.68% 100.00%
NP to SH -4,541 -3,301 -630 5,063 1,306 -18 186 - QoQ % -37.56% -423.97% -112.44% 287.67% 7,355.56% -109.68% - Horiz. % -2,441.40% -1,774.73% -338.71% 2,722.04% 702.15% -9.68% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,302 4,510 3,710 3,722 3,435 3,715 3,060 44.41% QoQ % 17.56% 21.56% -0.32% 8.36% -7.54% 21.41% - Horiz. % 173.27% 147.39% 121.24% 121.63% 112.25% 121.41% 100.00%
Net Worth 69,060 69,060 62,554 62,554 62,554 44,681 43,883 35.41% QoQ % 0.00% 10.40% 0.00% 0.00% 40.00% 1.82% - Horiz. % 157.37% 157.37% 142.55% 142.55% 142.55% 101.82% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 69,060 69,060 62,554 62,554 62,554 44,681 43,883 35.41% QoQ % 0.00% 10.40% 0.00% 0.00% 40.00% 1.82% - Horiz. % 157.37% 157.37% 142.55% 142.55% 142.55% 101.82% 100.00%
NOSH 1,381,215 1,381,215 1,251,092 1,251,092 1,251,092 893,637 877,676 35.41% QoQ % 0.00% 10.40% 0.00% 0.00% 40.00% 1.82% - Horiz. % 157.37% 157.37% 142.55% 142.55% 142.55% 101.82% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -596.71 % -273.04 % -20.45 % 15.98 % 27.55 % -0.49 % 5.73 % - QoQ % -118.54% -1,235.16% -227.97% -42.00% 5,722.45% -108.55% - Horiz. % -10,413.79% -4,765.10% -356.89% 278.88% 480.80% -8.55% 100.00%
ROE -6.58 % -4.78 % -1.01 % 8.09 % 2.09 % -0.04 % 0.42 % - QoQ % -37.66% -373.27% -112.48% 287.08% 5,325.00% -109.52% - Horiz. % -1,566.67% -1,138.10% -240.48% 1,926.19% 497.62% -9.52% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.06 0.09 0.25 0.35 0.38 0.41 0.37 -70.36% QoQ % -33.33% -64.00% -28.57% -7.89% -7.32% 10.81% - Horiz. % 16.22% 24.32% 67.57% 94.59% 102.70% 110.81% 100.00%
EPS -0.33 -0.24 -0.05 0.06 0.10 0.00 0.02 - QoQ % -37.50% -380.00% -183.33% -40.00% 0.00% 0.00% - Horiz. % -1,650.00% -1,200.00% -250.00% 300.00% 500.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,520,815 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.05 0.08 0.20 0.29 0.31 0.24 0.21 -61.69% QoQ % -37.50% -60.00% -31.03% -6.45% 29.17% 14.29% - Horiz. % 23.81% 38.10% 95.24% 138.10% 147.62% 114.29% 100.00%
EPS -0.30 -0.22 -0.04 0.33 0.09 0.00 0.01 - QoQ % -36.36% -450.00% -112.12% 266.67% 0.00% 0.00% - Horiz. % -3,000.00% -2,200.00% -400.00% 3,300.00% 900.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0454 0.0454 0.0411 0.0411 0.0411 0.0294 0.0289 35.25% QoQ % 0.00% 10.46% 0.00% 0.00% 39.80% 1.73% - Horiz. % 157.09% 157.09% 142.21% 142.21% 142.21% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0250 0.0350 0.0500 0.0300 0.0350 0.0500 0.0500 -
P/RPS 45.38 39.99 20.31 8.47 9.24 12.09 13.52 124.68% QoQ % 13.48% 96.90% 139.79% -8.33% -23.57% -10.58% - Horiz. % 335.65% 295.78% 150.22% 62.65% 68.34% 89.42% 100.00%
P/EPS -7.60 -14.64 -99.29 7.41 33.53 -2,482.33 235.93 - QoQ % 48.09% 85.26% -1,439.95% -77.90% 101.35% -1,152.15% - Horiz. % -3.22% -6.21% -42.08% 3.14% 14.21% -1,052.15% 100.00%
EY -13.15 -6.83 -1.01 13.49 2.98 -0.04 0.42 - QoQ % -92.53% -576.24% -107.49% 352.68% 7,550.00% -109.52% - Horiz. % -3,130.95% -1,626.19% -240.48% 3,211.90% 709.52% -9.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.70 1.00 0.60 0.70 1.00 1.00 -37.08% QoQ % -28.57% -30.00% 66.67% -14.29% -30.00% 0.00% - Horiz. % 50.00% 70.00% 100.00% 60.00% 70.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - - 28/02/23 30/11/22 25/08/22 17/05/22 23/02/22 -
Price 0.0300 0.0350 0.0450 0.0500 0.0400 0.0450 0.0550 -
P/RPS 54.45 39.99 18.28 14.12 10.56 10.88 14.87 138.14% QoQ % 36.16% 118.76% 29.46% 33.71% -2.94% -26.83% - Horiz. % 366.17% 268.93% 122.93% 94.96% 71.02% 73.17% 100.00%
P/EPS -9.12 -14.64 -89.36 12.36 38.32 -2,234.09 259.53 - QoQ % 37.70% 83.62% -822.98% -67.75% 101.72% -960.82% - Horiz. % -3.51% -5.64% -34.43% 4.76% 14.77% -860.82% 100.00%
EY -10.96 -6.83 -1.12 8.09 2.61 -0.04 0.39 - QoQ % -60.47% -509.82% -113.84% 209.96% 6,625.00% -110.26% - Horiz. % -2,810.26% -1,751.28% -287.18% 2,074.36% 669.23% -10.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.60 0.70 0.90 1.00 0.80 0.90 1.10 -33.32% QoQ % -14.29% -22.22% -10.00% 25.00% -11.11% -18.18% - Horiz. % 54.55% 63.64% 81.82% 90.91% 72.73% 81.82% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment